Valuation RBC

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 08/07/2022			5-day change	1st Jan Change
2.768 ^RUB	+0.07%		-.--%	-

11-06	Public Joint Stock Company RBC Reports Earnings Results for the Nine Months Ended September 30, 2025	CI
22/04/25	Public Joint Stock Company RBC Auditor Raises 'Going Concern' Doubt	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2023	2024
Market Cap ¹	1,206	1,217	970.6	970.6
Change	-	0.93%	-	0%
Enterprise Value (EV) ¹	16,288	15,192	21,082	26,112
Change	-	-6.73%	-	23.86%
P/E Ratio	0.32x	2.54x	-2.61x	-6.33x
PBR	-0.09x	-0.1x	-0.29x	-0.28x
PEG	-	-0x	-	0.1x
Capitalization / Revenue	0.21x	0.2x	-	-
EV / Revenue	2.78x	2.53x	-	-
EV / EBITDA	29.3x	15x	-143x	-133x
EV / EBIT	49.5x	18.5x	-142x	-133x
EV / FCF	-17.1x	53.1x	-	-11.4x
FCF Yield	-5.85%	1.88%	-	-8.79%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	10.59	1.366	-1.06	-0.4376
Distribution rate	-	-	-	-
Net sales ¹	5,869	6,009	-	-
EBITDA ¹	556	1,010	-147.8	-196
EBIT ¹	329	820	-148.4	-196.6
Net income ¹	3,712	479	-387.5	-160
Net Debt ¹	15,082	13,975	20,111	25,141
Reference price ²	3.440	3.472	2.768	2.768
Nbr of stocks (in thousands)	350,654	350,654	350,654	350,654
Announcement Date	05/05/20	30/04/21	22/04/25	22/04/25

¹RUB in Million²RUB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RBC	-	-	-	-	12.11M
TENCENT HOLDINGS LIMITED	15.34x	4.21x	9.8x	1.34%	528B
NETFLIX, INC.	22.73x	6.72x	20.16x	-.--%	344B
UBER TECHNOLOGIES, INC.	24.6x	2.56x	13.24x	-.--%	148B
SK SQUARE CO., LTD.	5.26x	107.41x	3.99x	0.11%	123B
PROSUS N.V.	9.99x	12.47x	121.89x	0.42%	106B
SPOTIFY TECHNOLOGY S.A.	32.28x	3.92x	25.49x	-.--%	98.67B
AIRBNB, INC.	27.34x	5.12x	14.45x	-.--%	82.47B
DOORDASH, INC.	65.76x	3.86x	18.83x	-.--%	73.24B
NASPERS LIMITED	8.99x	4.15x	44.39x	0.5%	40.3B
Average	23.59x	16.71x	30.25x	0.26%	154.44B
Weighted average by Cap.	20.65x	13.41x	22.26x	0.51%